2.299
Revenue$B
2.148
2.174
2.203
2.244
2.221
2.250
2.293
2.344
2.378
2.335
2.449
1.01%
1.10%
35
3.20
Revenue growth%
26.97
27.11
27.46
26.58
25.42
24.81
23.48
25.59
24.75
23.64
29.34
24.75
25.50
88
21.39
Gross margin%
7.36
7.44
7.34
4.91
4.53
2.35
2.85
4.38
3.27
3.23
3.56
3.23
4.46
89
2.50
Operating margin%
13.08
14.42
15.57
14.41
14.97
13.65
15.46
13.55
12.07
9.60
17.19
13.55
14.03
12
16.47
Net margin%
6.07
3.78
1.30
3.34
5.14
4.35
3.25
3.81
4.19
5.15
6.09
4.19
4.00
35
33.10
P/E ratio (avg)x
4.464
4.308
4.474
4.668
4.636
4.089
4.149
4.476
4.083
3.911
11.75
4.089
4.386
92
30.33
EV/EBITx
9.978
10.33
10.79
11.95
12.81
12.37
12.29
14.11
13.57
15.65
17.95
13.57
12.33
82
22.88
FCF yield (avg)%
4.72
5.18
4.60
3.77
4.41
6.01
6.85
9.39
10.67
9.35
28.45
9.35
5.59
71
15.85
FCF margin%
7.36
5.26
3.44
5.78
6.46
8.55
5.75
6.22
4.42
1.76
3.18
5.75
5.76
64
1.270
FCF / Net incomex
1.726
1.938
2.230
2.430
2.697
2.609
2.592
2.612
2.695
3.058
0.793
2.612
2.601
24
9.15
ROIC%
28.76
28.13
30.00
30.04
28.51
29.17
31.45
33.99
34.94
33.73
2.08
33.73
30.02
38
26.50
Return on equity%
24.42
24.33
24.90
24.99
22.55
24.80
22.69
23.58
23.97
23.37
4.29
23.58
24.15
14
27.91
Return on assets%
24.46
24.51
26.41
24.91
24.53
22.49
22.17
21.14
23.69
22.33
16.57
22.33
24.08
18
18.62
EPS$
10.14
11.73
11.41
12.55
12.21
12.53
13.93
13.80
15.78
18.25
20.39
8.37%
7.63%
—
5.60
EPS growth%
23.19
25.77
25.26
26.75
26.37
24.41
21.49
23.86
24.25
26.27
27.94
24.25
24.84
70
25.14
Bookvalue per sh$
8.48
9.05
8.20
7.06
7.53
7.82
7.68
7.37
6.62
6.27
19.49
(3.59%)
(2.21%)
—
27.29
FCF per share$
29.31
30.02
27.87
31.53
30.62
34.12
31.60
34.26
38.90
42.65
10.04
6.85%
4.45%
—
6.61
Dividend per sh$
24.88
27.01
25.00
26.51
24.99
24.39
22.53
23.46
23.83
24.80
8.92
(0.15%)
0.23%
—
17.43
Div yield (avg)%
21.81
21.94
23.84
24.74
25.14
28.11
28.52
30.42
28.61
28.53
5.56
28.53
26.63
73
23.48
Payout ratio%
21.08
21.03
23.23
24.43
23.26
24.59
25.46
24.00
26.46
24.23
19.55
24.59
24.12
77
114.6
Shares (diluted)M
146.9
147.4
167.3
153.4
173.0
182.2
170.5
178.4
167.7
162.4
119.1
(1.26%)
1.03%
70
13.96
Buyback yield%
8.46
5.67
6.19
3.34
4.11
3.24
6.08
8.64
9.14
11.88
20.34
8.64
6.14
12
0.478
D/E ratiox
0.736
0.727
0.759
0.725
0.692
0.666
0.691
0.746
0.749
0.875
0.160
0.746
0.731
22
1.970
Enterprise value$B
3.092
3.238
3.170
3.207
3.492
3.836
3.783
3.816
3.844
4.448
0.758
4.96%
5.52%
89
1.245
LT debt$B
1.075
1.144
1.222
1.258
1.421
1.507
1.495
1.702
2.032
2.132
1.172
8.45%
7.77%
60
Revenue
$2.335B
1.10%
1.00×
Cost of revenue
$1.440B
1.37%
1.03×
Operating expenses
$248.0M
0.76%
0.97×
Property and equipment
18.86%
Spread over hurdle
12.72%